investorscraft@gmail.com

Intrinsic ValueShenzhen EXC-LED Technology Co.Ltd (300889.SZ)

Previous Close$23.27
Intrinsic Value
Upside potential
Previous Close
$23.27

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shenzhen EXC-LED Technology Co., Ltd. operates as a specialized manufacturer within the LED lighting hardware sector, focusing on sophisticated solutions for urban and architectural illumination. The company's core revenue model is built on the research, development, and direct sale of a comprehensive portfolio of LED products, including pixel lights, linear fixtures, wall washers, and flood lights. It further augments its offerings with digital tubes, specialized lighting, controllers, and custom-engineered solutions tailored to client specifications, serving a global clientele. Operating in the highly competitive technology hardware segment, EXC-LED has established an international footprint, exporting its products to diverse markets across Southeast Asia, the Middle East, Europe, and the United States. This export-oriented strategy positions the company within the global supply chain for professional lighting, competing on the basis of technological capability and customization. Its market position is that of a niche player specializing in high-value, project-based lighting solutions for cityscapes and architectural landmarks, rather than mass-market consumer goods, which differentiates its business model from broader competitors in the general lighting industry.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 903 million. However, profitability was challenged, with a net loss of approximately CNY 107 million, resulting in a diluted EPS of -CNY 0.69. Despite the bottom-line pressure, operating cash flow generation remained positive at CNY 90 million, indicating some underlying operational efficiency in converting sales to cash, albeit while navigating a difficult period.

Earnings Power And Capital Efficiency

The reported net loss highlights significant pressure on the company's current earnings power. The positive operating cash flow suggests that non-cash charges impacted the income statement, but the fundamental ability to generate sustainable profits is under question. Capital expenditures were modest at approximately CNY 22 million, indicating a cautious approach to investment amidst the challenging financial performance.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 512 million. Total debt stands at approximately CNY 297 million, suggesting a manageable leverage profile given the substantial cash reserves. This provides a buffer to navigate the current period of operational losses and supports near-term financial stability.

Growth Trends And Dividend Policy

The company's growth trajectory is currently impacted by the reported net loss for the period. Despite the negative earnings, a dividend of CNY 0.03 per share was distributed, which may indicate a commitment to shareholder returns or be based on retained earnings from prior profitable years. The sustainability of this policy will depend on a return to profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.08 billion, the market valuation appears to factor in elements beyond the recent loss, such as the company's technological assets, market position, and cash-rich balance sheet. The beta of 0.56 suggests the stock has been less volatile than the broader market, potentially reflecting investor perception of its niche, project-based business model.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialization in high-value architectural LED lighting and its established international export channels. The outlook is contingent on its ability to reverse the recent loss, likely through improved project execution, cost management, and leveraging its strong balance sheet to capitalize on recovery opportunities in its global target markets. Success will depend on translating its technical expertise into consistent profitability.

Sources

Company Public FilingsShenzhen Stock Exchange

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount